Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended |
Sep. 30, 2021 | Sep. 30, 2020 |
Cash flows from operating activities | | |
Net income | $ 272,204 | $ 69,111 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 173,322 | 178,692 |
Property transactions, net | 1,208 | 194,990 |
Amortization of financing costs | 8,587 | 7,314 |
Loss on retirement of debt | 0 | 18,129 |
Non-cash ground lease, net | 778 | 778 |
Deemed contributions - tax sharing agreement | 6,952 | 6,364 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 48,396 | 38,046 |
Amortization of lease incentive asset | 15,015 | 15,015 |
Amortization of deferred revenue on non-normal tenant improvements | (1,134) | (1,134) |
Amortization of cash flow hedges | 16,805 | 5,784 |
(Gain) loss on unhedged interest rate swaps, net | (33,015) | 2,831 |
Share-based compensation | 2,290 | 1,996 |
Income from unconsolidated affiliate | (75,808) | (64,026) |
Distributions from unconsolidated affiliate | 70,475 | 58,090 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | (744) | (4,781) |
Due to MGM Resorts International and affiliates | (500) | (499) |
Accounts payable, accrued expenses and other liabilities | (11,179) | 628 |
Accrued interest | 3,502 | 7,849 |
Net cash provided by operating activities | 497,154 | 535,177 |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 0 | 58,615 |
Net cash provided by investing activities | 0 | 58,615 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (10,000) | (1,603,750) |
Proceeds from issuance of bridge loan facility | 0 | 1,304,625 |
Proceeds from issuance of debt | 0 | 800,000 |
Deferred financing costs | 0 | (11,307) |
Proceeds from issuance of Class A shares, net | 792,852 | 524,616 |
Redemption of Operating Partnership units | (1,181,276) | (700,000) |
Dividends and distributions paid | (405,539) | (453,778) |
Other | 0 | (1,130) |
Net cash used in financing activities | (803,963) | (140,724) |
Cash and cash equivalents | | |
Net increase (decrease) for the period | (306,809) | 453,068 |
Balance, beginning of period | 626,385 | 202,101 |
Balance, end of period | 319,576 | 655,169 |
Supplemental cash flow disclosures | | |
Interest paid | 172,518 | 143,604 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 139,374 | 147,941 |
MGP BREIT Venture assumption of bridge loan facility | 0 | 1,304,625 |
MGP BREIT Venture Transaction | | |
Non-cash investing and financing activities | | |
Investment in MGP BREIT Venture | 0 | 802,000 |
MGP Operating Partnership | | |
Cash flows from operating activities | | |
Net income | 272,204 | 69,111 |
Adjustments to reconcile net income to net cash provided by operating activities: | | |
Depreciation | 173,322 | 178,692 |
Property transactions, net | 1,208 | 194,990 |
Amortization of financing costs | 8,587 | 7,314 |
Loss on retirement of debt | 0 | 18,129 |
Non-cash ground lease, net | 778 | 778 |
Deemed contributions - tax sharing agreement | 6,952 | 6,364 |
Straight-line rental revenues, excluding amortization of lease incentive asset | 48,396 | 38,046 |
Amortization of lease incentive asset | 15,015 | 15,015 |
Amortization of deferred revenue on non-normal tenant improvements | (1,134) | (1,134) |
Amortization of cash flow hedges | 16,805 | 5,784 |
(Gain) loss on unhedged interest rate swaps, net | (33,015) | 2,831 |
Share-based compensation | 2,290 | 1,996 |
Income from unconsolidated affiliate | (75,808) | (64,026) |
Distributions from unconsolidated affiliate | 70,475 | 58,090 |
Change in operating assets and liabilities: | | |
Prepaid expenses and other assets | (744) | (4,781) |
Due to MGM Resorts International and affiliates | (500) | (499) |
Accounts payable, accrued expenses and other liabilities | (11,179) | 628 |
Accrued interest | 3,502 | 7,849 |
Net cash provided by operating activities | 497,154 | 535,177 |
Cash flows from investing activities | | |
Proceeds from sale of Mandalay Bay real estate assets, net | 0 | 58,615 |
Net cash provided by investing activities | 0 | 58,615 |
Cash flows from financing activities | | |
Net repayments under bank credit facility | (10,000) | (1,603,750) |
Proceeds from issuance of bridge loan facility | 0 | 1,304,625 |
Proceeds from issuance of debt | 0 | 800,000 |
Deferred financing costs | 0 | (11,307) |
Proceeds from issuance of Class A shares, net | 792,852 | 524,616 |
Redemption of Operating Partnership units | (1,181,276) | (700,000) |
Dividends and distributions paid | (405,539) | (453,778) |
Other | 0 | (1,130) |
Net cash used in financing activities | (803,963) | (140,724) |
Cash and cash equivalents | | |
Net increase (decrease) for the period | (306,809) | 453,068 |
Balance, beginning of period | 626,385 | 202,101 |
Balance, end of period | 319,576 | 655,169 |
Supplemental cash flow disclosures | | |
Interest paid | 172,518 | 143,604 |
Non-cash investing and financing activities | | |
Accrual of dividend and distribution payable to Class A shareholders and Operating Partnership unit holders | 139,374 | 147,941 |
MGP BREIT Venture assumption of bridge loan facility | 0 | 1,304,625 |
MGP Operating Partnership | MGP BREIT Venture Transaction | | |
Non-cash investing and financing activities | | |
Investment in MGP BREIT Venture | $ 0 | $ 802,000 |